| 樓價： |
$47,500,000.00 |
|
|
| 首期： |
$14,250,000.00 |
| |
| 貸款金額： |
$33,250,000.00 |
全期供款共： |
$44,124,173.19 |
| 每月供款額： |
$147,080.58 (2.375厘息計供300期) |
全期利息共： |
$10,874,173.19 |
| 律 師 費 及 雜 費 |
田 土 廳 費 用 及 印 花 稅 |
| 買賣合約： |
$3,000.00 |
轉名契： |
$210.00 |
| 轉名契*： |
$136,250.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$475,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$764,750 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,018,750.00 (第一個住宅物業) |
|
|
$7,125,000.00 (第二個住宅物業) |
|
|
$2,018,750.00 (非住宅物業) |
| * 因律師收費現已浮動, 請自行與律師行商議. |
# 收費以稅務局的公佈為準. |
| 利率 |
7年 |
10年 |
13年 |
15年 |
20年 |
25年 |
30年 |
| 1.000 |
$410,013.96 |
$291,283.70 |
$227,383.95 |
$198,999.43 |
$152,914.86 |
$125,310.09 |
$106,945.14 |
| 1.500 |
$417,225.31 |
$298,556.74 |
$234,730.00 |
$206,397.05 |
$160,446.35 |
$132,978.83 |
$114,752.47 |
| 2.000 |
$424,517.22 |
$305,944.73 |
$242,225.27 |
$213,966.64 |
$168,206.21 |
$140,931.57 |
$122,898.47 |
| 2.375 |
$430,038.95 |
$311,561.02 |
$247,944.34 |
$219,756.22 |
$174,174.95 |
|
$129,227.00 |
| 2.500 |
$431,889.57 |
$313,447.42 |
$249,869.24 |
$221,707.41 |
$176,192.71 |
$149,165.06 |
$131,377.70 |
| 3.000 |
$439,342.23 |
$321,064.48 |
$257,661.23 |
$229,618.40 |
$184,403.70 |
$157,675.26 |
$140,183.34 |
| 3.500 |
$446,875.03 |
$328,795.51 |
$265,600.49 |
$237,698.44 |
$192,836.61 |
$166,457.34 |
$149,307.36 |
| 4.000 |
$454,487.81 |
$336,640.08 |
$273,686.12 |
$245,946.24 |
$201,488.46 |
$175,505.75 |
$158,740.59 |
| 4.500 |
$462,180.36 |
$344,597.71 |
$281,917.11 |
$254,360.27 |
$210,355.92 |
$184,814.30 |
$168,472.87 |
| 5.000 |
$469,952.48 |
$352,667.84 |
$290,292.35 |
$262,938.88 |
$219,435.28 |
$194,376.19 |
$178,493.19 |
| 5.500 |
$477,803.92 |
$360,849.87 |
$298,810.61 |
$271,680.25 |
$228,722.53 |
$204,184.09 |
$188,789.84 |
| 6.000 |
$485,734.44 |
$369,143.17 |
$307,470.55 |
$280,582.40 |
$238,213.33 |
$214,230.22 |
$199,350.55 |
| |
免責聲明：
以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的 數據結果只作模擬性參考，其準確性不被保證。 |
|
